ATN International, Inc.

ATN International, Inc.

ATNIยทNASDAQ

$25.90

-8.7%
Communication ServicesTelecommunications Services

ATN International, Inc., through its subsidiaries, provides telecommunications services. It operates in three segments: International Telecom, US Telecom, and Renewable Energy. The International Telecom segment provides fixed data and voice; fixed, carrier, managed, and mobility services to customers in Bermuda, the Cayman Islands, Guyana, and the US Virgin Islands, as well as video services in Bermuda, the Cayman Islands, and the US Virgin Islands. This segment also offers mobile, data, and voice services to retail and business customers in Bermuda, Guyana, and US Virgin Islands under the One, GTT+, and Viya brands; roaming services; and handsets and accessories. The US Telecom segment provides carrier services, such as wholesale roaming services; fixed, mobility, carrier, and managed services to business and consumer; private network services to enterprise and consumer customers; and site maintenance services and international long-distance services, as well as leases critical network infrastructure, including towers and transport facilities. The Renewable Energy segment provides distributed generation solar power to commercial and industrial customers in India. As of December 31, 2021, it operated seven retail stores in the US Telecom segment and twenty-one retail stores in the International Telecom segment. The company was formerly known as Atlantic Tele-Network, Inc. and changed its name to ATN International, Inc. in June 2016. ATN International, Inc. was incorporated in 1987 and is headquartered in Beverly, Massachusetts.

At a Glance

Live Snapshot
Market Cap$398.36M
EPS-0.9800
P/E Ratio-26.43
Earnings Date08/06/2026
ATN International, Inc.

ATN International, Inc. Fair Value Envelope

ATNI ยท NASDAQ

Our analysis suggests that ATNI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $25.9, this represents a potential HIDDEN relative to our calculated worth for ATN International, Inc..

Intrinsic Value
Current Price: $25.9

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,054.1B
+ Cash & Equivalents$117.2M
Firm Value$1,054.2B
- Debt$694.0M
Equity Value$1,053.5B
/ Shares Outstanding15,257,391B
DCF Value$69.0K
UNDERVALUED BY 266494%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$267.9M
$535.7M
$1.1B
$2.1B
$4.3B
$8.6B
$17.1B
$34.3B
$68.6B
$137.1B
Maintenance CapEx
-$36.0M
-$72.0M
-$144.0M
-$288.1M
-$576.1M
-$1.2B
-$2.3B
-$4.6B
-$9.2B
-$18.4B
Owner Earnings
$231.9M
$463.7M
$927.4M
$1.9B
$3.7B
$7.4B
$14.8B
$29.7B
$59.4B
$118.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$214.7M
$397.6M
$736.2M
$1.4B
$2.5B
$4.7B
$8.7B
$16.0B
$29.7B
$55.0B
Terminal Value represents 88.7% of Enterprise Value